|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
1Q21
|
1Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
1Q25
|
|
減価償却費
|
2,392
|
2,249
|
2,229
|
2,038
|
2,512
|
2,391
|
2,259
|
2,160
|
2,106
|
1,769
|
1,806
|
1,872
|
1,786
|
1,778
|
2,178
|
2,325
|
2,365
|
2,645
|
2,452
|
2,586
|
2,600
|
2,525
|
2,515
|
2,691
|
2,801
|
2,571
|
2,969
|
3,864
|
4,186
|
4,310
|
4,435
|
5,502
|
|
株式報酬費用
|
453
|
-
|
-
|
269
|
-
|
-
|
614
|
-
|
-
|
644
|
-
|
-
|
619
|
-
|
-
|
313
|
-
|
-
|
819
|
-
|
-
|
860
|
-
|
-
|
2,132
|
1,642
|
1,648
|
1,827
|
-
|
-
|
1,474
|
2,313
|
|
営業キャッシュフロー
|
8,827
|
-
|
-
|
-3,995
|
-
|
-
|
-2,408
|
-
|
-
|
-14,706
|
-
|
-
|
5,938
|
-
|
-
|
1,302
|
-
|
-
|
432
|
-
|
-
|
-2,403
|
-
|
-
|
-17,068
|
-1,303
|
-27,784
|
5,887
|
-
|
-
|
-3,957
|
-4,519
|
|
資本的支出
|
-1,115
|
-
|
-
|
-1,421
|
-
|
-
|
-856
|
-
|
-
|
-1,383
|
-1,092
|
-1,128
|
-1,743
|
-4,051
|
-3,505
|
-1,355
|
-1,083
|
-1,324
|
-2,037
|
-2,046
|
-3,312
|
-1,934
|
-1,787
|
-3,783
|
-2,433
|
-5,914
|
-5,514
|
-4,469
|
-
|
-
|
-5,719
|
-4,984
|
|
投資キャッシュフロー
|
-1,114
|
-
|
-
|
-1,394
|
-
|
-
|
-855
|
-
|
-
|
-1,354
|
-
|
-
|
-1,723
|
-
|
-
|
-30,258
|
-
|
-
|
-2,037
|
-
|
-
|
-1,934
|
-
|
-
|
52,567
|
-5,510
|
-5,485
|
-4,944
|
-
|
-
|
-5,644
|
-4,964
|
|
配当金の支払額
|
14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
889
|
1,886
|
1,878
|
-
|
-
|
1,716
|
1,747
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
793
|
-
|
-
|
-
|
3,348
|
26,789
|
8,765
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
-
|
86
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
-
|
32,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,000
|
-
|
45,000
|
40,000
|
-
|
-
|
40,000
|
35,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
7
|
-
|
-
|
27
|
-
|
-
|
15
|
-
|
-
|
10
|
-
|
-
|
16
|
-
|
-
|
18
|
-
|
-
|
19
|
-
|
-
|
30,000
|
-
|
10,000
|
31,000
|
-
|
-
|
25,000
|
20,000
|
|
財務キャッシュフロー
|
51
|
-
|
-
|
258
|
-
|
-
|
-246
|
-
|
-
|
-552
|
-
|
-
|
-131
|
-
|
-
|
32,327
|
-
|
-
|
-2,511
|
-
|
-
|
-1,734
|
-
|
-
|
-13,945
|
-4,133
|
-198
|
-5,113
|
-
|
-
|
12,895
|
9,874
|
|
フリーキャッシュフロー
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
1,418
|
-
|
-
|
-9,676
|
-9,503
|
|
FCFマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
0.58
|
-
|
-
|
-4.89
|
-4.64
|